[HUATLAI] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HUATLAI] HUAT LAI RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.43%
YoY- -38.34%
Quarter Report
Latest QR
Upcoming QR
HUATLAI's Result
HUATLAI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 204,352 199,950 129,762 76,746 62,396 0 -
PBT -12,910 18,192 6,058 5,236 7,296 0 -
Tax -98 -2,714 -1,874 -1,000 -426 0 -
NP -13,008 15,478 4,184 4,236 6,870 0 -
-
NP to SH -13,008 14,496 4,184 4,236 6,870 0 -
-
Tax Rate - 14.92% 30.93% 19.10% 5.84% - -
Total Cost 217,360 184,472 125,578 72,510 55,526 0 -
-
Net Worth 85,612 88,636 72,118 63,939 59,868 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 85,612 88,636 72,118 63,939 59,868 0 -
NOSH 63,889 56,099 55,052 49,952 42,459 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -6.37% 7.74% 3.22% 5.52% 11.01% 0.00% -
ROE -15.19% 16.35% 5.80% 6.63% 11.48% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 319.85 356.42 235.71 153.64 146.95 0.00 -
EPS -20.36 25.84 7.60 8.48 16.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.58 1.31 1.28 1.41 0.00 -
Adjusted Per Share Value based on latest NOSH - 49,948
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 261.93 256.28 166.32 98.37 79.98 0.00 -
EPS -16.67 18.58 5.36 5.43 8.81 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0973 1.1361 0.9244 0.8195 0.7674 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.67 0.77 0.92 1.22 0.00 0.00 -
P/RPS 0.21 0.22 0.39 0.79 0.00 0.00 -
P/EPS -3.29 2.98 12.11 14.39 0.00 0.00 -
EY -30.39 33.56 8.26 6.95 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.70 0.95 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/06 26/08/05 30/08/04 29/08/03 26/08/02 - -
Price 0.63 0.80 0.80 1.28 1.28 0.00 -
P/RPS 0.20 0.22 0.34 0.83 0.87 0.00 -
P/EPS -3.09 3.10 10.53 15.09 7.91 0.00 -
EY -32.32 32.30 9.50 6.63 12.64 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.61 1.00 0.91 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment